[SIMEPROP] YoY TTM Result on 31-Dec-2019 [#4]

Stock
[SIMEPROP] SIME DARBY PROPERTY BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 304.2%
YoY- 351.0%
Quarter Report
Latest QR
Upcoming QR
SIMEPROP's Result
SIMEPROP's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Revenue 2,742,136 2,219,924 2,062,781 3,179,994 2,437,181 2,578,980 1.12%
PBT 458,860 268,253 -444,710 665,670 76,708 860,322 -10.78%
Tax -146,699 -117,265 -70,973 -74,789 -267,609 -151,221 -0.54%
NP 312,161 150,988 -515,683 590,881 -190,901 709,101 -13.84%
-
NP to SH 316,117 136,904 -478,802 598,531 -238,461 624,029 -11.61%
-
Tax Rate 31.97% 43.71% - 11.24% 348.87% 17.58% -
Total Cost 2,429,975 2,068,936 2,578,464 2,589,113 2,628,082 1,869,879 4.87%
-
Net Worth 9,521,174 9,181,132 9,113,124 9,725,199 9,181,132 24,652,290 -15.86%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Div 136,016 68,008 68,008 204,025 272,033 195,033 -6.33%
Div Payout % 43.03% 49.68% 0.00% 34.09% 0.00% 31.25% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Net Worth 9,521,174 9,181,132 9,113,124 9,725,199 9,181,132 24,652,290 -15.86%
NOSH 6,800,839 6,800,839 6,800,839 6,800,839 6,800,839 3,900,678 10.62%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
NP Margin 11.38% 6.80% -25.00% 18.58% -7.83% 27.50% -
ROE 3.32% 1.49% -5.25% 6.15% -2.60% 2.53% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
RPS 40.32 32.64 30.33 46.76 35.84 66.12 -8.59%
EPS 4.65 2.01 -7.04 8.80 -3.51 16.00 -20.10%
DPS 2.00 1.00 1.00 3.00 4.00 5.00 -15.32%
NAPS 1.40 1.35 1.34 1.43 1.35 6.32 -23.94%
Adjusted Per Share Value based on latest NOSH - 6,800,839
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
RPS 40.32 32.64 30.33 46.76 35.84 37.92 1.12%
EPS 4.65 2.01 -7.04 8.80 -3.51 9.18 -11.61%
DPS 2.00 1.00 1.00 3.00 4.00 2.87 -6.34%
NAPS 1.40 1.35 1.34 1.43 1.35 3.6249 -15.86%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 - -
Price 0.45 0.595 0.665 0.915 0.995 0.00 -
P/RPS 1.12 1.82 2.19 1.96 2.78 0.00 -
P/EPS 9.68 29.56 -9.45 10.40 -28.38 0.00 -
EY 10.33 3.38 -10.59 9.62 -3.52 0.00 -
DY 4.44 1.68 1.50 3.28 4.02 0.00 -
P/NAPS 0.32 0.44 0.50 0.64 0.74 0.00 -
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/06/17 CAGR
Date 28/02/23 24/02/22 25/02/21 26/02/20 27/02/19 - -
Price 0.48 0.65 0.575 0.76 1.17 0.00 -
P/RPS 1.19 1.99 1.90 1.63 3.26 0.00 -
P/EPS 10.33 32.29 -8.17 8.64 -33.37 0.00 -
EY 9.68 3.10 -12.24 11.58 -3.00 0.00 -
DY 4.17 1.54 1.74 3.95 3.42 0.00 -
P/NAPS 0.34 0.48 0.43 0.53 0.87 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment